Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.09% first-year return on $777k initial cash invested.
-30.09%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$5,107
Rent
-$19,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,107 income − $24,589 expenses = $19,482 out of pocket
Investment Breakdown
|
Purchase Price
$3700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$777k
Downpayment
20%
$740k
Closing costs
1%
$37,003
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,107
Total Expenses
$24,589
Mortgage P&I
376%
$19,200
Property Taxes
40%
$2,067
Home Insurance
39%
$1,995
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0